PT Surya Citra Media Tbk (ISX:SCMA) Cyclically Adjusted FCF per Share: Rp13.86 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:SCMA PT Surya Citra Media Tbk ISX:SCMA
82 GF Score
Price Rp210.00
GF Value Rp170.74
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is PT Surya Citra Media Tbk Cyclically Adjusted FCF per Share?

PT Surya Citra Media Tbk ISX:SCMA +2.94% 82 Cyclically Adjusted FCF per Share is Rp13.86 as of Mar. 2026. GuruFocus rates ISX:SCMA with a GF Score™ of 82/100 and a GF Value™ of Rp170.74 (Modestly Overvalued). The stock has 6 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

PT Surya Citra Media Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp5.795. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is Rp13.86 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Surya Citra Media Tbk's average Cyclically Adjusted FCF Growth Rate was -9.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -4.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -5.70% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of PT Surya Citra Media Tbk was -4.10% per year. The lowest was -6.10% per year. And the median was -5.10% per year.

As of today (2026-07-22), PT Surya Citra Media Tbk's current stock price is Rp210.00. PT Surya Citra Media Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp13.86. PT Surya Citra Media Tbk's Cyclically Adjusted Price-to-FCF of today is 15.15.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Surya Citra Media Tbk was 31.99. The lowest was 7.55. And the median was 13.43.


PT Surya Citra Media Tbk  (ISX:SCMA) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

PT Surya Citra Media Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=210.00/13.86
=15.15

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Surya Citra Media Tbk was 31.99. The lowest was 7.55. And the median was 13.43.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


PT Surya Citra Media Tbk Cyclically Adjusted FCF per Share Related Terms


PT Surya Citra Media Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Surya Citra Media Tbk's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

PT Surya Citra Media Tbk Cyclically Adjusted FCF per Share Chart

PT Surya Citra Media Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 18.31 15.93 15.68 15.23 14.05

PT Surya Citra Media Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 15.25 13.81 13.94 14.05 13.86

ISX:SCMA vs NXST: Cyclically Adjusted FCF per Share Comparison

For the Broadcasting subindustry, PT Surya Citra Media Tbk's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Surya Citra Media Tbk Cyclically Adjusted Price-to-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, PT Surya Citra Media Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Surya Citra Media Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:SCMA
82GF Score
PT Surya Citra Media Tbk ISX:SCMA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Surya Citra Media Tbk Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, PT Surya Citra Media Tbk's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=5.795/136.5387*136.5387
=5.795

Current CPI (Mar. 2026) = 136.5387.

PT Surya Citra Media Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 2.184 103.212 2.889
201609 4.465 104.142 5.854
201612 3.493 105.222 4.533
201703 3.347 106.476 4.292
201706 1.961 107.722 2.486
201709 4.776 108.020 6.037
201712 4.657 109.017 5.833
201803 2.996 110.097 3.716
201806 0.550 111.085 0.676
201809 10.968 111.135 13.475
201812 4.300 112.430 5.222
201903 4.739 112.829 5.735
201906 -1.184 114.730 -1.409
201909 0.682 114.905 0.810
201912 3.872 115.486 4.578
202003 4.402 116.252 5.170
202006 5.435 116.630 6.363
202009 7.337 116.397 8.607
202012 6.251 117.318 7.275
202103 8.029 117.840 9.303
202106 0.523 118.184 0.604
202109 6.264 118.262 7.232
202112 2.692 119.516 3.075
202203 -6.498 120.948 -7.336
202206 -2.749 123.322 -3.044
202209 -3.426 125.298 -3.733
202212 -0.544 126.098 -0.589
202303 4.140 126.953 4.453
202306 -3.811 127.663 -4.076
202309 7.727 128.151 8.233
202312 7.533 129.395 7.949
202403 -0.480 130.607 -0.502
202406 3.928 130.792 4.101
202409 -1.301 130.361 -1.363
202412 10.122 131.432 10.515
202503 5.213 131.948 5.394
202506 -10.186 133.241 -10.438
202509 4.936 133.819 5.036
202512 5.818 135.271 5.873
202603 5.795 136.539 5.795

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of Rp13.86 mean?
PT Surya Citra Media Tbk (ISX:SCMA) has a Cyclically Adjusted FCF per Share of Rp13.86 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on PT Surya Citra Media Tbk and its competitors.
Is PT Surya Citra Media Tbk's Cyclically Adjusted FCF per Share too high?
PT Surya Citra Media Tbk's current Cyclically Adjusted FCF per Share is Rp13.86. Overall, PT Surya Citra Media Tbk has a GF Score™ of 82/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Surya Citra Media Tbk's Cyclically Adjusted FCF per Share compare to NXST?
PT Surya Citra Media Tbk's Cyclically Adjusted FCF per Share of Rp13.86 can be compared against companies in the Media - Diversified industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Media - Diversified company?
A good Cyclically Adjusted FCF per Share depends on the Media - Diversified industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on PT Surya Citra Media Tbk and its competitors. PT Surya Citra Media Tbk's current Cyclically Adjusted FCF per Share is Rp13.86. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Surya Citra Media Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Surya Citra Media Tbk (ISX:SCMA) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp170.74, compared to a current price of Rp210.00 — trading 23% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp13.86. PT Surya Citra Media Tbk's overall GF Score™ is 82/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For PT Surya Citra Media Tbk (ISX:SCMA), the current Cyclically Adjusted FCF per Share is Rp13.86 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Surya Citra Media Tbk (ISX:SCMA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Surya Citra Media Tbk stock appears to be overvalued. The current stock price of Rp210.00 is trading 23% above its estimated GF Value™ of Rp170.74. GuruFocus considers PT Surya Citra Media Tbk to be Modestly Overvalued.

Key valuation signals for ISX:SCMA:

  • Cyclically Adjusted FCF per Share: Rp13.86
  • GF Value™: Rp170.74 vs. price of Rp210.00 (23% above fair value)
  • GF Score™: 82/100 with 6 warning signs

No single metric tells the full story. See the ISX:SCMA stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Surya Citra Media Tbk Business Description

Address Jalan Asia Afrika Lot 19, SCTV Tower, Lt. 18, Senayan City, Jakarta, IDN, 10270
PT Surya Citra Media Tbk engages mainly in activities related to multimedia services. is a holdings company that provides multimedia services, the television broadcasting industry. The group classifies into four main business Television and other multimedia platform, Digital, Content creation and production support, Marketing services. The company generates majority of revenue from Television and other multimedia platform.
82GF Score

Get the complete analysis for ISX:SCMA

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp210.00
Price
Rp170.74
GF Value